[PA] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 120.45%
YoY- 86.89%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 95,016 136,324 145,400 112,076 114,408 89,628 90,472 0.78%
PBT -7,212 3,858 2,944 3,488 1,220 580 2,648 -
Tax 0 0 0 0 0 0 0 -
NP -7,212 3,858 2,944 3,488 1,220 580 2,648 -
-
NP to SH -7,212 3,858 2,884 2,452 1,312 292 2,220 -
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 102,228 132,466 142,456 108,588 113,188 89,048 87,824 2.45%
-
Net Worth 85,730 91,857 103,945 96,503 40,633 49,585 32,667 16.67%
Dividend
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 85,730 91,857 103,945 96,503 40,633 49,585 32,667 16.67%
NOSH 946,531 918,571 946,531 875,714 192,941 182,500 129,069 37.49%
Ratio Analysis
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -7.59% 2.83% 2.02% 3.11% 1.07% 0.65% 2.93% -
ROE -8.41% 4.20% 2.77% 2.54% 3.23% 0.59% 6.80% -
Per Share
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.48 14.84 16.04 12.80 59.30 49.11 70.10 -26.19%
EPS -0.80 0.42 0.32 0.28 0.68 0.16 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0946 0.10 0.1147 0.1102 0.2106 0.2717 0.2531 -14.55%
Adjusted Per Share Value based on latest NOSH - 875,714
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.31 9.06 9.66 7.45 7.60 5.96 6.01 0.78%
EPS -0.48 0.26 0.19 0.16 0.09 0.02 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.057 0.061 0.0691 0.0641 0.027 0.033 0.0217 16.68%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.065 0.06 0.125 0.13 0.12 0.28 0.47 -
P/RPS 0.62 0.40 0.78 1.02 0.20 0.57 0.67 -1.23%
P/EPS -8.17 14.29 39.28 46.43 17.65 175.00 27.33 -
EY -12.24 7.00 2.55 2.15 5.67 0.57 3.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 1.09 1.18 0.57 1.03 1.86 -14.65%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/11/16 20/11/15 27/08/14 30/08/13 01/08/12 22/08/11 30/08/10 -
Price 0.075 0.06 0.13 0.14 0.12 0.24 0.40 -
P/RPS 0.72 0.40 0.81 1.09 0.20 0.49 0.57 3.80%
P/EPS -9.42 14.29 40.85 50.00 17.65 150.00 23.26 -
EY -10.61 7.00 2.45 2.00 5.67 0.67 4.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 1.13 1.27 0.57 0.88 1.58 -10.48%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment